[UTDPLT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.44%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 979,216 935,664 1,021,843 1,052,709 1,017,678 1,044,100 950,222 2.02%
PBT 343,536 326,748 355,604 358,360 345,328 438,580 340,476 0.59%
Tax -80,456 -81,500 -76,233 -83,265 -76,232 -85,876 -87,989 -5.80%
NP 263,080 245,248 279,371 275,094 269,096 352,704 252,487 2.78%
-
NP to SH 261,670 244,600 278,030 273,702 267,174 350,980 251,831 2.59%
-
Tax Rate 23.42% 24.94% 21.44% 23.24% 22.08% 19.58% 25.84% -
Total Cost 716,136 690,416 742,472 777,614 748,582 691,396 697,735 1.75%
-
Net Worth 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 -2.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 342,857 - 311,688 - 214,880 -
Div Payout % - - 123.32% - 116.66% - 85.33% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,131,951 2,185,977 2,123,639 2,111,159 2,194,288 2,283,639 2,197,710 -2.01%
NOSH 208,134 208,134 208,134 207,791 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.87% 26.21% 27.34% 26.13% 26.44% 33.78% 26.57% -
ROE 12.27% 11.19% 13.09% 12.96% 12.18% 15.37% 11.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 471.25 450.29 491.76 506.62 489.76 502.47 456.58 2.13%
EPS 125.92 117.72 133.80 131.72 128.58 168.92 121.00 2.70%
DPS 0.00 0.00 165.00 0.00 150.00 0.00 103.25 -
NAPS 10.26 10.52 10.22 10.16 10.56 10.99 10.56 -1.90%
Adjusted Per Share Value based on latest NOSH - 207,797
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 235.24 224.77 245.48 252.89 244.48 250.82 228.27 2.03%
EPS 62.86 58.76 66.79 65.75 64.18 84.32 60.50 2.59%
DPS 0.00 0.00 82.36 0.00 74.88 0.00 51.62 -
NAPS 5.1216 5.2514 5.1016 5.0716 5.2713 5.486 5.2796 -2.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 26.70 26.00 24.40 26.68 27.98 25.10 26.00 -
P/RPS 5.67 5.77 4.96 5.27 5.71 5.00 5.69 -0.23%
P/EPS 21.20 22.09 18.24 20.26 21.76 14.86 21.49 -0.90%
EY 4.72 4.53 5.48 4.94 4.60 6.73 4.65 1.00%
DY 0.00 0.00 6.76 0.00 5.36 0.00 3.97 -
P/NAPS 2.60 2.47 2.39 2.63 2.65 2.28 2.46 3.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/04/15 26/02/15 24/11/14 25/08/14 28/04/14 24/02/14 -
Price 26.82 26.80 25.02 23.00 27.32 25.20 25.00 -
P/RPS 5.69 5.95 5.09 4.54 5.58 5.02 5.48 2.54%
P/EPS 21.30 22.77 18.70 17.46 21.25 14.92 20.66 2.06%
EY 4.70 4.39 5.35 5.73 4.71 6.70 4.84 -1.94%
DY 0.00 0.00 6.59 0.00 5.49 0.00 4.13 -
P/NAPS 2.61 2.55 2.45 2.26 2.59 2.29 2.37 6.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment